1102 W Shawnee Dr Chandler, Arizona
4 bed • 2 bath • 8 guests
Purchase Price
Est. $2,177/mo
$510,200
Zestimate
$65,371
Annual Revenue
Median of 8 selected comps
- Avg Daily Rate
- $305
- Occupancy
- 59%
$10k
$40k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,358
Profit
Revenue
$65,371
Operating Expenses
$29,042
Operating Income
$36,329
Mortgage & Taxes
$34,971
Profit (Cash Flow)
$1,358
$13,232
Cash Investment
Renos & Furnishing
$13,232
Total
$13,232
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.07%
Cap Rate
7.41%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$25,711
Deductible property tax
$4,851
Estimated gross deduction
$143,588
Your income tax rate
Estimated tax savings
$43,076
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...